Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $81,000 initial cash invested.
-13.1%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$1,613
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,613 income − $2,497 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,613
Total Expenses
$2,497
Mortgage P&I
95%
$1,538
Property Taxes
5%
$79
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$403